The Discounted Cash Flow (DCF) valuation of SK Gas Ltd (018670.KS) is 211,997.84 KRW. With the latest stock price at 210,500.00 KRW, the upside of SK Gas Ltd based on DCF is 0.7%.
Based on the latest price of 210,500.00 KRW and our DCF valuation, SK Gas Ltd (018670.KS) is a buy. buying 018670.KS stocks now will result in a potential gain of 0.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.4% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 59,416.97 - 554,744.52 | 211,997.84 |
| Upside | -71.8% - 163.5% | 0.7% |